Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $319k initial cash invested.
-26.01%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$3,571
Rent
-$6,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $10,492 expenses = $6,921 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,571
Total Expenses
$10,492
Mortgage P&I
197%
$7,037
Property Taxes
38%
$1,355
Home Insurance
11%
$385
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893